That's all based on a fairytale world of a fixed Dash/USD exchange rate.

Again, Dash is not a stablecoin so the USD projections are irrelevant. The ROI figures are also therefore irrelevant because it's the Dash/USD exchange rate that dominates ROI, not masternode reward.